[HARTA] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
15-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Revenue 542,393 408,507 318,388 209,565 0 96,491 0 -100.00%
PBT 176,988 121,376 61,538 70,238 0 2,032 0 -100.00%
Tax -39,216 -24,581 -8,011 -8,878 0 -130 0 -100.00%
NP 137,772 96,795 53,527 61,360 0 1,902 0 -100.00%
-
NP to SH 137,763 96,681 53,484 61,334 0 1,902 0 -100.00%
-
Tax Rate 22.16% 20.25% 13.02% 12.64% - 6.40% - -
Total Cost 404,621 311,712 264,861 148,205 0 94,589 0 -100.00%
-
Net Worth 458,034 319,798 232,789 160,875 0 60,338 0 -100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Div 32,714 24,230 - - - - - -100.00%
Div Payout % 23.75% 25.06% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Net Worth 458,034 319,798 232,789 160,875 0 60,338 0 -100.00%
NOSH 363,490 242,308 242,338 210,624 35,064 35,027 35,023 -2.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
NP Margin 25.40% 23.69% 16.81% 29.28% 0.00% 1.97% 0.00% -
ROE 30.08% 30.23% 22.98% 38.13% 0.00% 3.15% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
RPS 149.22 168.59 131.38 99.50 0.00 275.47 0.00 -100.00%
EPS 37.90 39.90 22.07 29.12 0.00 5.43 0.00 -100.00%
DPS 9.00 10.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.2601 1.3198 0.9606 0.7638 0.00 1.7226 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 242,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
RPS 15.82 11.92 9.29 6.11 0.00 2.82 0.00 -100.00%
EPS 4.02 2.82 1.56 1.79 0.00 0.06 0.00 -100.00%
DPS 0.95 0.71 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1336 0.0933 0.0679 0.0469 0.00 0.0176 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Date 30/12/10 31/12/09 31/12/08 - - - - -
Price 4.45 5.18 1.40 0.00 0.00 0.00 0.00 -
P/RPS 2.98 3.07 1.07 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.74 12.98 6.34 0.00 0.00 0.00 0.00 -100.00%
EY 8.52 7.70 15.76 0.00 0.00 0.00 0.00 -100.00%
DY 2.02 1.93 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.53 3.92 1.46 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 29/02/00 28/02/99 CAGR
Date 07/02/11 28/01/10 13/02/09 15/04/08 - 28/04/00 - -
Price 4.69 6.09 1.53 0.00 0.00 0.00 0.00 -
P/RPS 3.14 3.61 1.16 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.37 15.26 6.93 0.00 0.00 0.00 0.00 -100.00%
EY 8.08 6.55 14.42 0.00 0.00 0.00 0.00 -100.00%
DY 1.92 1.64 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.72 4.61 1.59 0.00 0.00 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment